What is the intrinsic value of TEN.WA?

As of 2025-08-07, the Intrinsic Value of Ten Square Games SA (TEN.WA) is 117.47 PLN. This TEN.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.60 PLN, the upside of Ten Square Games SA is 47.60%.

The range of the Intrinsic Value is 102.63 - 140.37 PLN

Is TEN.WA undervalued or overvalued?

Based on its market price of 79.60 PLN and our intrinsic valuation, Ten Square Games SA (TEN.WA) is undervalued by 47.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	102.63 - 140.37	117.47	47.6%
DCF (Growth 10y)	109.80 - 148.72	125.21	57.3%
DCF (EBITDA 5y)	84.46 - 102.27	89.35	12.3%
DCF (EBITDA 10y)	98.19 - 120.37	105.82	32.9%
Fair Value	295.61 - 295.61	295.61	271.37%
P/E	82.83 - 214.02	141.78	78.1%
EV/EBITDA	77.82 - 211.76	117.48	47.6%
EPV	109.50 - 140.05	124.78	56.8%
DDM - Stable	65.27 - 128.86	97.06	21.9%
DDM - Multi	56.08 - 90.75	69.69	-12.4%